
Beijing Shiji Information Technology Co Ltd
SZSE:002153

Relative Value
The Relative Value of one
Beijing Shiji Information Technology Co Ltd
stock under the Base Case scenario is
11.31
CNY.
Compared to the current market price of 19.42 CNY,
Beijing Shiji Information Technology Co Ltd
is
Overvalued by 42%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Valuation Multiples
Multiples Across Competitors
Competitors Multiples
Beijing Shiji Information Technology Co Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
CN |
![]() |
Beijing Shiji Information Technology Co Ltd
SZSE:002153
|
40.8B CNY | 14.1 | -74.6 | -51.4 | -51.4 | |
US |
A
|
Advant-e Corp
OTC:ADVC
|
671B USD | 66 369.3 | 335 223.2 | 201 163.8 | 221 259.6 | |
US |
![]() |
Salesforce Inc
NYSE:CRM
|
221B USD | 7 | 1 061.7 | 38.6 | 117.2 | |
US |
![]() |
Adobe Inc
NASDAQ:ADBE
|
191B USD | 10.6 | 40.3 | 27.2 | 31 | |
DE |
![]() |
SAP SE
XETRA:SAP
|
142B EUR | 4.6 | 70.4 | 19.4 | 26.1 | |
US |
![]() |
Intuit Inc
NASDAQ:INTU
|
114B USD | 8.1 | 50.8 | 29.9 | 37.9 | |
US |
![]() |
Synopsys Inc
NASDAQ:SNPS
|
70.8B USD | 13.4 | 76.9 | 54.3 | 66.5 | |
US |
![]() |
Cadence Design Systems Inc
NASDAQ:CDNS
|
64B USD | 17.4 | 74.8 | 52.8 | 59.2 | |
FR |
![]() |
Dassault Systemes SE
PAR:DSY
|
53.6B EUR | 6.3 | 38.2 | 21.3 | 28.3 | |
US |
![]() |
Workday Inc
NASDAQ:WDAY
|
54.6B USD | 8.4 | -206.4 | 291.3 | -302.8 | |
UK |
![]() |
Atlassian Corporation PLC
NASDAQ:TEAM
|
43.3B USD | 12.9 | -81.1 | -146.8 | -118 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
CN |
![]() |
Beijing Shiji Information Technology Co Ltd
SZSE:002153
|
14.1
|
37%
|
US |
A
|
Advant-e Corp
OTC:ADVC
|
66 369.3
|
N/A |
US |
![]() |
Salesforce Inc
NYSE:CRM
|
7
|
39%
|
US |
![]() |
Adobe Inc
NASDAQ:ADBE
|
10.6
|
40%
|
DE |
![]() |
SAP SE
XETRA:SAP
|
4.6
|
23%
|
US |
![]() |
Intuit Inc
NASDAQ:INTU
|
8.1
|
44%
|
US |
![]() |
Synopsys Inc
NASDAQ:SNPS
|
13.4
|
47%
|
US |
![]() |
Cadence Design Systems Inc
NASDAQ:CDNS
|
17.4
|
42%
|
FR |
![]() |
Dassault Systemes SE
PAR:DSY
|
6.3
|
-14%
|
US |
![]() |
Workday Inc
NASDAQ:WDAY
|
8.4
|
64%
|
UK |
![]() |
Atlassian Corporation PLC
NASDAQ:TEAM
|
12.9
|
94%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
CN |
![]() |
Beijing Shiji Information Technology Co Ltd
SZSE:002153
|
Negative Multiple: -74.6 | N/A |
US |
A
|
Advant-e Corp
OTC:ADVC
|
335 223.2
|
N/A |
US |
![]() |
Salesforce Inc
NYSE:CRM
|
1 061.7
|
4 856%
|
US |
![]() |
Adobe Inc
NASDAQ:ADBE
|
40.3
|
99%
|
DE |
![]() |
SAP SE
XETRA:SAP
|
70.4
|
268%
|
US |
![]() |
Intuit Inc
NASDAQ:INTU
|
50.8
|
148%
|
US |
![]() |
Synopsys Inc
NASDAQ:SNPS
|
76.9
|
125%
|
US |
![]() |
Cadence Design Systems Inc
NASDAQ:CDNS
|
74.8
|
108%
|
FR |
![]() |
Dassault Systemes SE
PAR:DSY
|
38.2
|
33%
|
US |
![]() |
Workday Inc
NASDAQ:WDAY
|
Negative Multiple: -206.4 | N/A |
UK |
![]() |
Atlassian Corporation PLC
NASDAQ:TEAM
|
Negative Multiple: -81.1 | N/A |
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
CN |
![]() |
Beijing Shiji Information Technology Co Ltd
SZSE:002153
|
Negative Multiple: -51.4 | N/A |
US |
A
|
Advant-e Corp
OTC:ADVC
|
201 163.8
|
N/A |
US |
![]() |
Salesforce Inc
NYSE:CRM
|
38.6
|
197%
|
US |
![]() |
Adobe Inc
NASDAQ:ADBE
|
27.2
|
71%
|
DE |
![]() |
SAP SE
XETRA:SAP
|
19.4
|
57%
|
US |
![]() |
Intuit Inc
NASDAQ:INTU
|
29.9
|
126%
|
US |
![]() |
Synopsys Inc
NASDAQ:SNPS
|
54.3
|
96%
|
US |
![]() |
Cadence Design Systems Inc
NASDAQ:CDNS
|
52.8
|
108%
|
FR |
![]() |
Dassault Systemes SE
PAR:DSY
|
21.3
|
3%
|
US |
![]() |
Workday Inc
NASDAQ:WDAY
|
291.3
|
2 144%
|
UK |
![]() |
Atlassian Corporation PLC
NASDAQ:TEAM
|
Negative Multiple: -146.8 |
1 210%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
CN |
![]() |
Beijing Shiji Information Technology Co Ltd
SZSE:002153
|
Negative Multiple: -51.4 | N/A |
US |
A
|
Advant-e Corp
OTC:ADVC
|
221 259.6
|
N/A |
US |
![]() |
Salesforce Inc
NYSE:CRM
|
117.2
|
626%
|
US |
![]() |
Adobe Inc
NASDAQ:ADBE
|
31
|
84%
|
DE |
![]() |
SAP SE
XETRA:SAP
|
26.1
|
79%
|
US |
![]() |
Intuit Inc
NASDAQ:INTU
|
37.9
|
174%
|
US |
![]() |
Synopsys Inc
NASDAQ:SNPS
|
66.5
|
124%
|
US |
![]() |
Cadence Design Systems Inc
NASDAQ:CDNS
|
59.2
|
110%
|
FR |
![]() |
Dassault Systemes SE
PAR:DSY
|
28.3
|
18%
|
US |
![]() |
Workday Inc
NASDAQ:WDAY
|
Negative Multiple: -302.8 | N/A |
UK |
![]() |
Atlassian Corporation PLC
NASDAQ:TEAM
|
Negative Multiple: -118 | N/A |